[GADANG] QoQ Annualized Quarter Result on 31-Aug-2005 [#1]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
28-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-Aug-2005 [#1]
Profit Trend
QoQ- 68.51%
YoY- 174.48%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Revenue 185,629 166,504 153,118 112,020 124,134 125,082 116,396 36.54%
PBT 17,339 15,160 16,658 13,056 7,494 4,688 4,260 155.14%
Tax -5,476 -4,716 -5,330 -4,432 -2,808 -1,321 -1,172 179.74%
NP 11,863 10,444 11,328 8,624 4,686 3,366 3,088 145.49%
-
NP to SH 11,916 10,540 11,482 8,476 5,030 3,366 3,088 146.22%
-
Tax Rate 31.58% 31.11% 32.00% 33.95% 37.47% 28.18% 27.51% -
Total Cost 173,766 156,060 141,790 103,396 119,448 121,716 113,308 33.01%
-
Net Worth 138,494 133,649 125,491 97,618 111,850 87,099 86,059 37.36%
Dividend
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Div 2,082 - - - - - - -
Div Payout % 17.48% - - - - - - -
Equity
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Net Worth 138,494 133,649 125,491 97,618 111,850 87,099 86,059 37.36%
NOSH 104,131 103,604 98,812 98,604 90,201 87,979 84,371 15.07%
Ratio Analysis
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
NP Margin 6.39% 6.27% 7.40% 7.70% 3.77% 2.69% 2.65% -
ROE 8.60% 7.89% 9.15% 8.68% 4.50% 3.87% 3.59% -
Per Share
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 178.26 160.71 154.96 113.61 137.62 142.17 137.96 18.65%
EPS 11.44 10.17 11.22 8.60 5.58 3.83 3.66 113.92%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.29 1.27 0.99 1.24 0.99 1.02 19.37%
Adjusted Per Share Value based on latest NOSH - 98,604
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 23.18 20.79 19.12 13.99 15.50 15.62 14.53 36.57%
EPS 1.49 1.32 1.43 1.06 0.63 0.42 0.39 144.58%
DPS 0.26 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1729 0.1669 0.1567 0.1219 0.1397 0.1088 0.1075 37.31%
Price Multiplier on Financial Quarter End Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 -
Price 0.80 0.96 0.76 0.93 1.35 1.42 1.50 -
P/RPS 0.45 0.60 0.49 0.82 0.98 1.00 1.09 -44.58%
P/EPS 6.99 9.44 6.54 10.82 24.21 37.11 40.98 -69.27%
EY 14.30 10.60 15.29 9.24 4.13 2.69 2.44 225.41%
DY 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.74 0.60 0.94 1.09 1.43 1.47 -45.00%
Price Multiplier on Announcement Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 31/07/06 26/04/06 26/01/06 28/10/05 28/07/05 25/04/05 27/01/05 -
Price 0.93 1.03 1.00 0.76 0.88 1.43 1.45 -
P/RPS 0.52 0.64 0.65 0.67 0.64 1.01 1.05 -37.43%
P/EPS 8.13 10.12 8.61 8.84 15.78 37.37 39.62 -65.24%
EY 12.30 9.88 11.62 11.31 6.34 2.68 2.52 188.01%
DY 2.15 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.80 0.79 0.77 0.71 1.44 1.42 -37.62%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment